a. Prepare a cash budget for January, February, March, and the quarter in total. b. Determine the
Fantastic news! We've Found the answer you've been seeking!
Question:
a. Prepare a cash budget for January, February, March, and the quarter in total.
b. Determine the budgeted ending balance of retained earnings as of March 31, 2022. Show all workings.
Transcribed Image Text:
Bell Inc. is a distributor of computer monitors. Julie, the chief controller of Bell Inc., is preparing a master budget for the first quarter of 2022. Below are the accounting records of the last quarter of 2021: Year-Month Sales October 2021 November 2021 $540,000 $600,000 $400,000 December 2021 The selling price was $50 per unit. The cost of goods sold was 60% of sales. The net income after tax was $212,500. The balance of accounts payable as of December 31, 2021 was $70,650. The balance of retained eamings as of December 31, 2021 was $1,560,400. Julie predicts sales in January, February, and March of 2022 to be $420,000, $480,000, and $540,000, respectively. She also estimates that sales in April and May of 2022 will be 500 units higher than the prior month and sales in June of 2022 will drop by 1,500 units. All sales are on account. The collection pattern remains the same as in prior years: 50% collected in the month of sale, 40% collected in the first month following the sale, and the remaining collected in the second month following the sale. In prior years, Bell Inc. used to keep 15% of the next month's sales as ending inventory. Starting from 2022, Bell Inc. plans to maintain 10% of the next two months' sales as ending inventory, since the product market demand will likely experience abnormal fluctuations in the post-pandemic period. Bell Inc. has renewed the purchase agreement with its long-term supplier, Mountain View Corp., which will continue to sell computer monitors to Bell Inc. in 2022. As stated in the renewed agreement, Bell Inc. will pay Mountain View Corp. 80% in the month following the purchase and the remaining in the second month following the purchase. Given the rising labor cost, Mountain View Corp. will charge 25% more on each monitor sold. As a result, Bell Inc. plans to increase its selling price by 20%. Operating expenses in the first quarter of 2022 are estimated to be the following (warehouse rent and insurance will be pre-paid at the beginning of the quarter and other expenses will be paid in the month incurred except for depreciation): Bell Inc. is a distributor of computer monitors. Julie, the chief controller of Bell Inc., is preparing a master budget for the first quarter of 2022. Below are the accounting records of the last quarter of 2021: Year-Month Sales October 2021 November 2021 $540,000 $600,000 $400,000 December 2021 The selling price was $50 per unit. The cost of goods sold was 60% of sales. The net income after tax was $212,500. The balance of accounts payable as of December 31, 2021 was $70,650. The balance of retained eamings as of December 31, 2021 was $1,560,400. Julie predicts sales in January, February, and March of 2022 to be $420,000, $480,000, and $540,000, respectively. She also estimates that sales in April and May of 2022 will be 500 units higher than the prior month and sales in June of 2022 will drop by 1,500 units. All sales are on account. The collection pattern remains the same as in prior years: 50% collected in the month of sale, 40% collected in the first month following the sale, and the remaining collected in the second month following the sale. In prior years, Bell Inc. used to keep 15% of the next month's sales as ending inventory. Starting from 2022, Bell Inc. plans to maintain 10% of the next two months' sales as ending inventory, since the product market demand will likely experience abnormal fluctuations in the post-pandemic period. Bell Inc. has renewed the purchase agreement with its long-term supplier, Mountain View Corp., which will continue to sell computer monitors to Bell Inc. in 2022. As stated in the renewed agreement, Bell Inc. will pay Mountain View Corp. 80% in the month following the purchase and the remaining in the second month following the purchase. Given the rising labor cost, Mountain View Corp. will charge 25% more on each monitor sold. As a result, Bell Inc. plans to increase its selling price by 20%. Operating expenses in the first quarter of 2022 are estimated to be the following (warehouse rent and insurance will be pre-paid at the beginning of the quarter and other expenses will be paid in the month incurred except for depreciation):
Expert Answer:
Answer rating: 100% (QA)
Solution 1 Cash Budget January 420000 February 480000 March Total sale 540000 32400 270000 192000 ... View the full answer
Posted Date:
Students also viewed these general management questions
-
Prepare Phyllo Computer Company's cash budget for January and February, 2020 Begin by completing the January cash budget, then complete the February cash budget (Complete all answer boxes Enter a 0...
-
The ending balance of retained earnings is a.$50,000 b.$47,000 c.$3,000 d.$53,000 Finley Company End-of-Period Spreadsheet For the Year Ended December 31 Adjusted Trial Balance Income Statement...
-
Prepare a cash budget for the Ace Manufacturing Company, indicating receipts and disbursements for May, June, and July. The firm wishes to maintain at all times a minimum cash balance of $20,000....
-
The key rates in the US and New Zealand are 1.61% and 1.64%, accordingly. The value of NZDUSD is 0.9756 on the Forex-market. What is the value of this currency futures with time of maturity 9 months?
-
Empirical research shows that goodwill impairments have no impact on a companys share price. But these impairments do reflect an auditors best estimate of the value lost in an acquisition by the...
-
Why does an organization keep cash?
-
Describe the privileging and credentialing process.
-
The following information is taken from the 2012 general ledger of Okonedo Company. InstructionsIn each case, compute the amount that should be reported in the operating activities section of the...
-
SDJ, Incorporated, has net working capital of $3,320, current liabilities of $4,550, and inventory of $4,600. a. What is the current ratio? b. What is the quick ratio?
-
Waddell Company had the following balances in its accounting records as of December 31, Year 1: The following accounting events apply to Waddell Companys Year 2 fiscal year: Jan. 1 Acquired $20,000...
-
Calculate Break Even Point per dollar Kate Spade, produce limited edition of hand bag. The managerial accountant isi sure that this new hand bag are going to turn a profit and v measure the number of...
-
Vedanta Resources has invested 8 million in a new mining project lasting 3 years. Depreciation is charged on a straight line basis to zero over the course of the project. The project generates...
-
The multinational media company News Corporation has a dual class share structure. Why might the company do this? Are there any drawbacks?
-
Your firm is considering purchasing a machine which requires an annual investment of 16,000. Depreciation is calculated using 20 per cent reducing balance (i.e. instead of depreciating the machine by...
-
If a firm is to cut costs as a result of falling revenues, how would this appear in the statement of financial position? Explain.
-
Explain the difference between dealer and agency markets. Why do you think both types of markets exist? Is there one type of market that is the best? Explain.
-
4. A student was doing a project of studying the dependence of resistance (R) of Nichrome wire on length with different diameters (D). The results are shown in the given figure. a) Use the values to...
-
What can scientists learn by comparing the fossilized skeletons of extinct primates with the bones of modern species?
-
A project under consideration has a 10-year projected life. The initial investment for the project is estimated to have a mean of \(\$ 10,000\) and a standard deviation of \(\$ 1,000\). The annual...
-
True or False: In determining the optimum replacement interval, it is necessary to assume negligible salvage values.
-
Uncertainty can impact many elements of an engineering economic analysis. Given the list of factors below, rank them from most to least uncertain, and briefly justify why you ranked them in that...
Study smarter with the SolutionInn App